Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,124£8,246£8,370£8,579£8,793£42,111
Total Expenses£5,463£5,488£5,510£5,542£5,574£27,576
Profit Before Tax£2,661£2,758£2,859£3,037£3,219£14,535
Profit After Tax £2,155£2,234£2,316£2,460£2,608£11,773
Change In Property Value£3,225£5,289£7,563£8,705£6,151£30,933
Net Return£5,380£7,523£9,879£11,165£8,759£42,707
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)14%19%25%28%22%108%